Attached files

file filename
8-K - FORM 8-K - CommScope Holding Company, Inc.d928527d8k.htm
EX-99.2 - EX-99.2 - CommScope Holding Company, Inc.d928527dex992.htm
EX-99.3 - EX-99.3 - CommScope Holding Company, Inc.d928527dex993.htm

Exhibit 99.1

THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

CONDENSED COMBINED FINANCIAL STATEMENTS

As of March 27, 2015 and September 26, 2014 and

for the quarterly and six month periods ended

March 27, 2015 and March 28, 2014


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

INDEX TO CONDENSED COMBINED FINANCIAL STATEMENTS

 

     Page  

Condensed Combined Statements of Operations for the Quarters and Six Months Ended March 27, 2015 and March 28, 2014

     1   

Condensed Combined Statements of Comprehensive Income (Loss) for the Quarters and Six Months Ended March 27, 2015 and March 28, 2014

     2   

Condensed Combined Balance Sheets as of March 27, 2015 and September 26, 2014

     3   

Condensed Combined Statements of Business Unit Equity for the Six Months Ended March 27, 2015 and March 28, 2014

     4   

Condensed Combined Statements of Cash Flows for the Six Months Ended March 27, 2015 and March 28, 2014

     5   

Notes to Condensed Combined Financial Statements

     6   

 

i


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

CONDENSED COMBINED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

     For the Quarters Ended     For the Six Months Ended  
     March 27,
2015
    March 28,
2014
    March 27,
2015
    March 28,
2014
 
     (in thousands)  

Net sales

   $ 424,911      $ 467,621      $ 841,973      $ 931,604   

Cost of sales

     276,761        298,090        543,593        588,689   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

  148,150      169,531      298,380      342,915   

Selling expenses

  54,251      62,250      104,435      121,399   

General and administrative expenses

  32,810      39,538      69,792      78,446   

Research, development, and engineering expenses

  22,273      26,307      47,355      50,638   

Restructuring charges, net

  1,215      20,977      2,873      22,691   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

  37,601      20,459      73,925      69,741   

Interest income

  192      210      393      352   

Interest expense

  (737   (753   (1,491   (1,513
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

  37,056      19,916      72,827      68,580   

Income tax expense

  (8,774   (52,504   (18,363   (63,542
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

$ 28,282    $ (32,588 $ 54,464    $ 5,038   
  

 

 

   

 

 

   

 

 

   

 

 

 

See Notes to Condensed Combined Financial Statements.

 

1


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

CONDENSED COMBINED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(UNAUDITED)

 

     For the Quarters Ended     For the Six Months Ended  
     March 27,
2015
    March 28,
2014
    March 27,
2015
    March 28,
2014
 
     (in thousands)  

Net income (loss)

   $ 28,282      $ (32,588   $ 54,464      $ 5,038   

Other comprehensive loss:

        

Currency translation

     (25,463     (1,009     (47,896     (396

Adjustments to unrecognized pension benefit costs, net of income taxes

     1,808        250        2,802        84   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive loss

  (23,655   (759   (45,094   (312
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

$ 4,627    $ (33,347 $ 9,370    $ 4,726   
  

 

 

   

 

 

   

 

 

   

 

 

 

See Notes to Condensed Combined Financial Statements.

 

2


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

CONDENSED COMBINED BALANCE SHEETS

(UNAUDITED)

 

     March 27,
2015
    September 26,
2014
 
     (in thousands)  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 13,165      $ 16,864   

Accounts receivable, net of allowance for doubtful accounts of $20,805 and $19,301, respectively

     322,231        382,046   

Inventories

     223,223        239,157   

Prepaid expenses and other current assets

     48,050        70,803   

Deferred income taxes

     45,303        45,303   
  

 

 

   

 

 

 

Total current assets

  651,972      754,173   

Property, plant, and equipment, net

  186,722      205,500   

Goodwill

  584,103      588,982   

Intangible assets, net

  221,669      241,217   

Deferred income taxes

  174,149      168,423   

Other assets

  4,899      6,478   
  

 

 

   

 

 

 

Total Assets

$ 1,823,514    $ 1,964,773   
  

 

 

   

 

 

 

Liabilities and Business Unit Equity

Current liabilities:

Current maturities of long-term debt

$ 89,384    $ 89,497   

Accounts payable

  143,216      160,313   

Accrued and other current liabilities

  124,237      179,450   
  

 

 

   

 

 

 

Total current liabilities

  356,837      429,260   

Long-term pension liabilities

  7,389      8,409   

Deferred income taxes

  30,114      30,114   

Income taxes

  11,844      14,553   

Other liabilities

  27,645      32,473   
  

 

 

   

 

 

 

Total Liabilities

  433,829      514,809   
  

 

 

   

 

 

 

Commitments and contingencies (Note 7)

Business Unit Equity:

Parent company investment

  1,405,315      1,420,500   

Accumulated other comprehensive income (loss)

  (15,630   29,464   
  

 

 

   

 

 

 

Total Business Unit Equity

  1,389,685      1,449,964   
  

 

 

   

 

 

 

Total Liabilities and Business Unit Equity

$ 1,823,514    $ 1,964,773   
  

 

 

   

 

 

 

See Notes to Condensed Combined Financial Statements.

 

3


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

CONDENSED COMBINED STATEMENTS OF BUSINESS UNIT EQUITY

(UNAUDITED)

 

     Parent Company
Investment
    Accumulated
Other
Comprehensive
Income (Loss)
    Total Business Unit
Equity
 
     (in thousands)  

Balance at September 26, 2014

   $ 1,420,500      $ 29,464      $ 1,449,964   

Net income

     54,464        —          54,464   

Other comprehensive loss

     —          (45,094     (45,094
  

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

  54,464      (45,094   9,370   

Net decrease in Parent company investment

  (69,649   —        (69,649
  

 

 

   

 

 

   

 

 

 

Balance at March 27, 2015

$ 1,405,315    $ (15,630 $ 1,389,685   
  

 

 

   

 

 

   

 

 

 

Balance at September 27, 2013

$ 1,473,428    $ 52,752    $ 1,526,180   

Net income

  5,038      —        5,038   

Other comprehensive loss

  —        (312   (312
  

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

  5,038      (312   4,726   

Net decrease in Parent company investment

  (17,259   —        (17,259
  

 

 

   

 

 

   

 

 

 

Balance at March 28, 2014

$ 1,461,207    $ 52,440    $ 1,513,647   
  

 

 

   

 

 

   

 

 

 

See Notes to Condensed Combined Financial Statements.

 

4


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

CONDENSED COMBINED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

     For the Six Months Ended  
     March 27,
2015
    March 28,
2014
 
     (in thousands)  

Cash Flows From Operating Activities:

    

Net income

   $ 54,464      $ 5,038   

Adjustments to reconcile income to net cash provided by operating activities:

    

Depreciation and amortization

     29,223        32,769   

Non-cash restructuring charges

     76        1,572   

Deferred income taxes

     (5,726     43,482   

Provision for losses on accounts receivable and inventories

     7,113        7,211   

Share-based compensation expense

     3,658        3,706   

Changes in assets and liabilities, net of the effects of acquisitions and divestitures:

    

Accounts receivable, net

     37,213        (6,361

Inventories

     (1,959     (24,057

Prepaid expenses and other current assets

     21,667        (4,952

Accounts payable

     (14,389     (9,488

Accrued and other current liabilities

     (55,745     (4,487

Other

     (1,508     (736
  

 

 

   

 

 

 

Net cash provided by operating activities

  74,087      43,697   
  

 

 

   

 

 

 

Cash Flows From Investing Activities:

Capital expenditures

  (14,899   (19,589

Proceeds from sale of property, plant, and equipment and other

  (344   (204
  

 

 

   

 

 

 

Net cash used in investing activities

  (15,243   (19,793
  

 

 

   

 

 

 

Cash Flows From Financing Activities:

Repayment of long-term debt

  (121   (107

Net financing activities with Parent and Parent’s subsidiaries(1)

  (61,016   (21,514
  

 

 

   

 

 

 

Net cash used in financing activities

  (61,137   (21,621
  

 

 

   

 

 

 

Effect of currency translation on cash

  (1,406   (385

Net increase (decrease) in cash and cash equivalents

  (3,699   1,898   

Cash and cash equivalents at beginning of period

  16,864      22,473   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

$ 13,165    $ 24,371   
  

 

 

   

 

 

 

 

(1) Net financing activities with Parent and Parent’s subsidiaries include cash flows related to intercompany cash management and funding transactions and other intercompany activity.

See Notes to Condensed Combined Financial Statements.

 

5


THE BROADBAND NETWORK SOLUTIONS BUSINESS OF TE CONNECTIVITY LTD.

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

1. Basis of Presentation

The unaudited Condensed Combined Financial Statements of the Broadband Network Solutions business (“BNS” or the “Company,” which may be referred to as “we, “us,” or “our”) of TE Connectivity Ltd. (“TE Connectivity” or “Parent”) have been prepared in United States (“U.S.”) dollars, in accordance with accounting principles generally accepted in the U.S. (“GAAP”). In management’s opinion, the unaudited Condensed Combined Financial Statements contain all normal recurring adjustments necessary for a fair presentation of interim results. The results of operations reported for interim periods are not necessarily indicative of the results of operations for the entire fiscal year or any subsequent interim period.

The assets and liabilities in the Condensed Combined Financial Statements have been reflected on a historical cost basis, as included in the historical Condensed Consolidated Balance Sheets of Parent. The Condensed Combined Statements of Operations include allocations for a) certain support functions that are provided on a centralized basis by Parent and historically recorded at the business unit level, as well as b) corporate costs not historically allocated by Parent to the business unit level. These expenses include departmental charges related to executive office, finance, tax, treasury, human resources, information technology, and legal, among others. These expenses have been allocated to BNS on the basis of direct usage when identifiable, with the remainder allocated on a proportional basis of operating income, headcount or other measures of BNS or Parent. Management believes the assumptions underlying the Condensed Combined Financial Statements, including the assumptions regarding allocating general corporate expenses from Parent, are reasonable. Nevertheless, the Condensed Combined Financial Statements may not include the actual expenses that would have been incurred by BNS and may not reflect the combined results of operations, financial position, and cash flows had it been a stand-alone business during the periods presented. Actual costs that would have been incurred had BNS been a stand-alone business would depend on multiple factors, including organizational structure and strategic decisions made in various areas, including information technology and infrastructure.

The year-end balance sheet data was derived from audited financial statements, but does not include all of the information and disclosures required by GAAP. These financial statements should be read in conjunction with our audited Combined Financial Statements for the fiscal year ended September 26, 2014.

Unless otherwise indicated, references in the Condensed Combined Financial Statements to fiscal 2015 and fiscal 2014 are to our fiscal years ending September 25, 2015 and September 26, 2014, respectively.

On January 27, 2015, Parent entered into a definitive agreement to sell BNS for $3 billion in cash, subject to a final working capital adjustment. The transaction is expected to close during calendar 2015 pending customary closing conditions and regulatory approvals.

2. Restructuring Charges, Net

Restructuring charges, net consist primarily of employee severance charges.

Activity in our restructuring reserves during the first six months of fiscal 2015 is summarized as follows:

 

     Balance at
September 26,
2014
     Charges      Changes in
Estimate
    Cash
Payments
    Non-Cash
Items and
Other(
1)
    Balance at
March 27,
2015
 
     (in thousands)  

Fiscal 2014 Actions

   $ 11,101       $ 78       $ 2      $ (3,498   $ (1,111   $ 6,572   

Pre-Fiscal 2014 Actions

     44,930         2,854         (61     (25,103     (4,598     18,022   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total activity

$ 56,031    $ 2,932    $ (59 $ (28,601 $ (5,709 $ 24,594   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes non-cash charges associated with asset write-offs and the effects of currency translation.

 

6


Activity in our restructuring reserves during the first six months of fiscal 2014 is summarized as follows:

 

     Balance at
September 27,
2013
     Charges      Changes in
Estimate
    Cash
Payments
    Non-Cash
Items and
Other(
1)
    Balance at
March 28,
2014
 
     (in thousands)  

Fiscal 2014 Actions

   $ —         $ 20,953       $ —        $ (2,010   $ (49   $ 18,894   

Pre-Fiscal 2014 Actions

     78,422         3,915         (2,177     (15,287     (344     64,529   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total activity

$ 78,422    $ 24,868    $ (2,177 $ (17,297 $ (393 $ 83,423   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes non-cash charges associated with asset write-offs and the effects of currency translation.

Fiscal 2014 Actions

During fiscal 2014, we initiated a restructuring program associated with headcount reductions and manufacturing site closures. In connection with this program, during the six months ended March 27, 2015 and March 28, 2014, we recorded net restructuring charges of $80 thousand and $20,953 thousand, respectively, primarily related to manufacturing site closures. We expect to complete all restructuring programs commenced in fiscal 2014 by the end of fiscal 2015. We do not expect to incur any additional charges related to restructuring actions commenced in fiscal 2014.

Pre-Fiscal 2014 Actions

In connection with the restructuring actions initiated prior to fiscal 2014, during the six months ended March 27, 2015 and March 28, 2014, we recorded net restructuring charges of $2,793 thousand and $1,738 thousand, respectively. We expect to incur additional charges of approximately $723 thousand related to pre-fiscal 2014 actions.

Total Restructuring Reserves

Restructuring reserves included on the combined balance sheets were as follows:

 

     March 27,
2015
     September 26,
2014
 
     (in thousands)  

Accrued and other current liabilities

   $ 11,356       $ 43,181   

Other liabilities

     13,238         12,850   
  

 

 

    

 

 

 

Restructuring reserves

$ 24,594    $ 56,031   
  

 

 

    

 

 

 

3. Inventories

Inventories consisted of the following:

 

     March 27,
2015
     September 26,
2014
 
     (in thousands)  

Raw materials

   $ 40,891       $ 46,267   

Work in progress

     51,244         61,484   

Finished goods

     131,088         131,406   
  

 

 

    

 

 

 

Inventories

$ 223,223    $ 239,157   
  

 

 

    

 

 

 

 

7


4. Goodwill

The changes in the carrying amount of goodwill were as follows:

 

     (in thousands)  

September 26, 2014(1)

   $ 588,982   

Currency translation

     (4,879
  

 

 

 

March 27, 2015(1)

$ 584,103   
  

 

 

 

 

(1) For both periods, there were no accumulated impairment losses related to the BNS reporting units.

5. Intangible Assets, Net

Intangible assets consisted of the following:

 

     March 27, 2015      September 26, 2014  
     Gross
Carrying
Amount
     Accumulated
Amortization
    Net
Carrying
Amount
     Gross
Carrying
Amount
     Accumulated
Amortization
    Net
Carrying
Amount
 
     (in thousands)  

Intellectual property

   $ 232,533       $ (113,271   $ 119,262       $ 229,623       $ (105,466   $ 124,157   

Customer relationships

     168,840         (66,490     102,350         169,577         (58,836     110,741   

Other

     1,811         (1,754     57         8,927         (2,608     6,319   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

$ 403,184    $ (181,515 $ 221,669    $ 408,127    $ (166,910 $ 241,217   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Intangible asset amortization expense was $7,760 thousand and $7,603 thousand for the second quarters of fiscal 2015 and 2014, respectively and $15,532 thousand and $15,305 thousand for the first six months of fiscal 2015 and 2014, respectively

The aggregate amortization expense on intangible assets is expected to be as follows:

 

     (in thousands)  

Remainder of Fiscal 2015

   $ 15,425   

Fiscal 2016

     30,723   

Fiscal 2017

     30,672   

Fiscal 2018

     30,672   

Fiscal 2019

     30,672   

Fiscal 2020

     29,689   

Thereafter

     53,816   
  

 

 

 

Total

$ 221,669   
  

 

 

 

6. Accrued and Other Current Liabilities

Accrued and other current liabilities consisted of the following:

 

     March 27,
2015
     September 26,
2014
 
     (in thousands)  

Accrued payroll and employee benefits

   $ 47,327       $ 69,076   

Restructuring reserves

     11,356         43,181   

Value-added and other duties and taxes payable

     21,944         24,125   

Income taxes payable

     9,976         6,542   

Deferred income taxes

     3,627         3,627   

Other

     30,007         32,899   
  

 

 

    

 

 

 

Accrued and other current liabilities

$ 124,237    $ 179,450   
  

 

 

    

 

 

 

 

8


7. Commitments and Contingencies

Legal Proceedings

In the ordinary course of business, we are subject to various legal proceedings and claims, including patent infringement claims, product liability matters, employment disputes, disputes on agreements, other commercial disputes, environmental matters, antitrust claims, and tax matters, including non-income tax matters such as value added tax, sales and use tax, real estate tax, and transfer tax. Although it is not feasible to predict the outcome of these proceedings, based upon our experience, current information, and applicable law, we do not expect that the outcome of these proceedings, either individually or in the aggregate, will have a material effect on our results of operations, financial position, or cash flows.

8. Retirement Plans

Defined Benefit Pension Plans

The net periodic pension benefit cost for pension plans that were fully dedicated to the BNS business was as follows:

 

     For the Quarters Ended      For the Six Months Ended  
     March 27,
2015
     March 28,
2014
     March 27,
2015
     March 28,
2014
 
     (in thousands)  

Service cost

   $ 1,117       $ 1,032       $ 2,235       $ 2,063   

Interest cost

     500         646         1,002         1,292   

Expected return on plan assets

     (1,067      (1,153      (2,134      (2,305

Amortization of net actuarial loss

     122         152         244         303   

Amortization of prior service cost

     60         1         120         1   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net periodic pension benefit cost

$ 732    $ 678    $ 1,467    $ 1,354   
  

 

 

    

 

 

    

 

 

    

 

 

 

During the six months ended March 27, 2015, we contributed $938 thousand to fully dedicated pension plans.

Shared Pension Plans

Certain BNS employees participate in various defined benefit pension plans sponsored by Parent (the “Shared Plans”). Pension expense, calculated as actuarially determined service and interest cost, for BNS employees that participate in these shared plans was $632 thousand and $841 thousand in the second quarters of fiscal 2015 and 2014, respectively, and $1,349 thousand and $1,680 thousand in the first six months of fiscal 2015 and 2014, respectively. The Condensed Combined Balance Sheets do not include any liabilities associated with the Shared Plans.

9. Income Taxes

We recorded income tax provisions of $8,774 thousand and $52,504 thousand for the quarters ended March 27, 2015 and March 28, 2014, respectively. The tax provision for the quarter ended March 27, 2015 reflects income tax benefits recognized in connection with the profitability of certain entities operating in lower tax jurisdictions. The tax provision for the quarter ended March 28, 2014 reflects an income tax charge related to the increase in the valuation allowance for U.S. tax loss carryforwards partially offset by income tax benefits recognized in connection with the profitability of certain entities operating in lower tax jurisdictions.

We recorded income tax provisions of $18,363 thousand and $63,542 thousand for the six months ended March 27, 2015 and March 28, 2014, respectively. The tax provision for the six months ended March 27, 2015 reflects income tax benefits recognized in connection with the profitability of certain entities operating in lower tax jurisdictions. The tax provision for the six months ended March 28, 2014 reflects an income tax charge related to the increase in the valuation allowance for U.S. tax loss carryforwards partially offset by income tax benefits recognized in connection with the profitability of certain entities operating in lower tax jurisdictions.

We record accrued interest as well as penalties related to uncertain tax positions as part of the provision for income taxes. As of March 27, 2015 and September 26, 2014, we had recorded $3,951 thousand and $5,150 thousand, respectively, of accrued interest and penalties related to uncertain tax positions, all of which was recorded in income taxes on the Condensed Combined Balance Sheets. During the six months ended March 27, 2015, we recognized a $503 thousand income tax benefit related to interest and penalties on the Condensed Combined Statement of Operations.

 

9


BNS’s U.S. operations were included in various income tax returns which were filed on a unitary, consolidated, or stand-alone basis in multiple U.S. jurisdictions, which generally have statutes of limitations ranging from 3 to 4 years.

BNS’s non-U.S. operations were included in various income tax returns of non-U.S. subsidiaries which file income tax returns in the countries in which they have operations. Generally, these countries have statutes of limitations ranging from 3 to 10 years.

Although it is difficult to predict the timing or results of our worldwide examinations, we estimate that up to approximately $1,500 thousand of unrecognized income tax benefits, excluding the impact relating to accrued interest and penalties, could be resolved within the next twelve months.

We are not aware of any other matters that would result in significant changes to the amount of unrecognized income tax benefits reflected on the Condensed Combined Balance Sheet as of March 27, 2015.

10. Share Plans

Total share-based compensation expense, which was included in general and administrative expenses on the Condensed Combined Statements of Operations, was $1,733 thousand and $1,798 thousand during the second quarters of fiscal 2015 and 2014, respectively, and $3,658 thousand and $3,706 thousand during the first six months of fiscal 2015 and 2014, respectively.

11. Related Party Transactions, Parent’s Net Investment, and Significant Transactions

Related-Party Transactions

All significant intercompany transactions and accounts within BNS’s combined businesses have been eliminated. All intercompany transactions between BNS and Parent and/or Parent’s other subsidiaries have been included in these Condensed Combined Financial Statements as changes in Parent company investment. As the books and records of BNS were not kept on a separate-company basis, the determination of the average net balance due to or from Parent was not practicable.

Corporate Allocations and Parent Company Investment

Historically, Parent has provided services to, and funded certain expenses for BNS that have been included as a direct component of BNS’s historical accounting records, such as information technology, global operations, legal, and finance (the “direct allocations”). In addition, the Condensed Combined Financial Statements include general corporate expenses of Parent which were not historically allocated to BNS for certain support functions that are provided on a centralized basis within Parent and not recorded at the business unit level (“general corporate expenses”). The general corporate expenses often related to the same or similar functions as the direct allocations, but were not recorded at the business unit level for Parent financial reporting purposes. The general corporate expenses, however, incrementally included amounts related to, for example, corporate employee stock compensation, as well as other corporate costs not specifically benefiting any of Parent’s business units. For purposes of these stand-alone financial statements, the general corporate expenses have been allocated to BNS. The direct allocations and general corporate expenses are included in the Condensed Combined Statements of Operations as components of cost of sales; selling expenses; research, development, and engineering expenses; and general and administrative expenses, respectively, and accordingly as a component of business unit equity. These expenses have been allocated to BNS on a pro rata basis of operating income. Management believes the assumptions underlying the Condensed Combined Financial Statements, including the assumptions regarding allocating general corporate expenses from Parent, are reasonable. Nevertheless, the Condensed Combined Financial Statements may not include all of the actual expenses that would have been incurred and may not reflect BNS’s combined results of operations, financial position, and cash flows had it been a stand-alone company during the periods presented. Actual costs that would have been incurred if BNS had been a stand-alone company would depend on multiple factors, including organizational structure and strategic decisions made in various areas, including information technology and infrastructure.

 

10


The corporate allocations made during the second quarters of fiscal 2015 and 2014 of $39,141 thousand and $31,527 thousand, respectively, included both general corporate expenses of Parent which were not historically allocated to BNS of $9,757 thousand and $8,371 thousand, respectively, and the direct allocations historically recorded on BNS’s accounting records primarily consisting of approximately $29,384 thousand and $23,156 thousand, respectively.

The corporate allocations made during the first six months of fiscal 2015 and 2014 of $76,944 thousand and $63,734 thousand, respectively, included both general corporate expenses of Parent which were not historically allocated to BNS of $20,215 thousand and $16,496 thousand, respectively, and the direct allocations historically recorded on BNS’s accounting records primarily consisting of approximately $56,729 thousand and $47,238 thousand, respectively.

All significant intercompany transactions between BNS and Parent are considered to be effectively settled for cash at the time the separation of BNS from Parent is recorded. As discussed above, the total net effect of the settlement of these intercompany transactions is reflected in the Condensed Combined Statements of Cash Flows as a financing activity and in the Condensed Combined Balance Sheets as Parent company investment.

12. Subsequent Events

BNS has evaluated subsequent events through April 24, 2015, the date the Condensed Combined Financial Statements were issued.

 

11